215200.KQ
MegaStudyEdu Co. Ltd
KOE · Consumer Defensive · Education & Training Services · KR
KRW 34,850.00
−1.41%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 887.6B | 884.9B | 942.2B | 935.2B | 836.0B |
| Cost of Revenue | 434.2B | 445.6B | 408.7B | 409.4B | 414.5B |
| Gross Profit | 453.4B | 439.3B | 533.5B | 525.8B | 421.4B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 135.1B | 172.3B | 192.9B | 197.6B | 280.3B |
| General & Admin Expense | 48.6B | 64.0B | 67.6B | 66.5B | 55.6B |
| Selling & Marketing Expense | 86.5B | 108.3B | 125.3B | 131.2B | 115.8B |
| Other Expenses | 202.3B | 145.4B | 217.0B | 202.0B | 3.9B |
| Total Operating Expenses | 337.5B | 317.7B | 409.9B | 399.6B | 284.2B |
| Cost and Expenses | 772.3B | 763.9B | 818.6B | 806.7B | 698.7B |
| Operating Income (EBIT) | 115.3B | 121.0B | 123.6B | 127.4B | 135.4B |
| Non-Operating | |||||
| Interest Income | 7.2B | 6.5B | 7.3B | 3.7B | 4.0B |
| Interest Expense | 3.9B | 3.8B | 4.3B | 5.8B | 3.4B |
| Net Interest Income | 3.2B | 2.6B | 3.1B | (2.1B) | 638.5M |
| Other Non-Op Income/Expense | 2.8B | (186.4M) | (58.6B) | (239.6M) | (1.1B) |
| Non-Operating Income (excl Interest) | 1.6B | — | 54.3B | (5.3B) | (3.0B) |
| EBT (Pre-Tax Income) | 118.1B | 120.8B | 65.0B | 127.2B | 134.3B |
| Income Tax Expense | 27.8B | 27.9B | 14.9B | 31.1B | 34.8B |
| Bottom Line | |||||
| Net Income | 84.3B | 85.3B | 46.2B | 94.6B | 103.6B |
| Earnings from Cont. Ops | 90.3B | 92.9B | 50.2B | 96.1B | 99.6B |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 84.8B | 85.3B | 46.2B | 94.6B | 103.6B |
| Per Share | |||||
| Basic EPS | ₩8,176 | ₩8,072 | ₩4,199 | ₩8,118 | ₩8,793 |
| Diluted EPS | ₩8,176 | ₩8,072 | ₩4,199 | ₩8,118 | ₩8,793 |
| Revenue Per Share | ₩83,582 | ₩85,378 | ₩85,682 | ₩80,249 | ₩70,958 |
| Shares | |||||
| Basic Shares Outstanding | 10.6M | 10.4M | 11.0M | 11.7M | 11.8M |
| Diluted Shares Outstanding | 10.6M | 10.4M | 11.0M | 11.7M | 11.8M |
| Profitability Metrics | |||||
| EBITDA | 192.6B | 194.9B | 151.2B | 210.7B | 210.3B |
| D&A | 74.2B | 73.3B | 81.6B | 77.8B | 71.9B |
| EBIT | 118.4B | 121.0B | 69.3B | 132.8B | 138.4B |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026